Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $115k initial cash invested.
-6.23%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$4,371
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $4,968 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,371
Total Expenses
$4,968
Mortgage P&I
62%
$2,720
Property Taxes
19%
$834
Home Insurance
5%
$198
HOA
2%
$79
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0